|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.077B
74.32%
YoY
|
$617.6M
-19.04%
YoY
|
$762.8M
-8.72%
YoY
|
$835.7M
35.21%
YoY
|
$618.0M
201.96%
YoY
|
| Depreciation, Depletion And Amortization |
$1.232B
26.5%
YoY
|
$974.0M
-2.91%
YoY
|
$1.003B
9.17%
YoY
|
$919.0M
13.03%
YoY
|
$813.0M
8.05%
YoY
|
| Cash From Operating Activities |
$2.414B
8.31%
YoY
|
$2.229B
4.8%
YoY
|
$2.127B
5.16%
YoY
|
$2.022B
19.09%
YoY
|
$1.698B
20.57%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.179B
11.67%
YoY
|
$1.056B
13.06%
YoY
|
$934.0M
2.34%
YoY
|
$912.7M
22.62%
YoY
|
$744.3M
24.66%
YoY
|
| Acquisitions |
$817.6M
-61.45%
YoY
|
$2.121B
213.37%
YoY
|
$676.8M
-69.33%
YoY
|
$2.207B
129.78%
YoY
|
$960.4M
147.04%
YoY
|
| Other Investing Activities |
$21.43M
-21.27%
YoY
|
$27.21M
1357.58%
YoY
|
$1.867M
-207.86%
YoY
|
-$1.731M
-126.69%
YoY
|
$6.486M
-44.93%
YoY
|
| Cash From Investing Activities |
-$2.023B
-35.96%
YoY
|
-$3.159B
99.81%
YoY
|
-$1.581B
-48.79%
YoY
|
-$3.087B
82.3%
YoY
|
-$1.693B
61.89%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$505.2M
24984.11%
YoY
|
-$2.014M
153.65%
YoY
|
-$794.0K
-100.19%
YoY
|
$424.3M
25.34%
YoY
|
$338.6M
222.52%
YoY
|
| Debt Paid & Issued, Net |
$2.130B
-34.37%
YoY
|
$3.245B
58.15%
YoY
|
$2.052B
-33.24%
YoY
|
$3.074B
62.38%
YoY
|
$1.893B
22.69%
YoY
|
| Cash From Financing Activities |
-$360.0M
-138.1%
YoY
|
$944.9M
-273.57%
YoY
|
-$544.4M
-152.93%
YoY
|
$1.028B
-305.9%
YoY
|
-$499.5M
538.55%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.414B
8.31%
YoY
|
$2.229B
4.8%
YoY
|
$2.127B
5.16%
YoY
|
$2.022B
19.09%
YoY
|
$1.698B
20.57%
YoY
|
| Cash From Investing Activities |
-$2.023B
-35.96%
YoY
|
-$3.159B
99.81%
YoY
|
-$1.581B
-48.79%
YoY
|
-$3.087B
82.3%
YoY
|
-$1.693B
61.89%
YoY
|
| Cash From Financing Activities |
-$360.0M
-138.1%
YoY
|
$944.9M
-273.57%
YoY
|
-$544.4M
-152.93%
YoY
|
$1.028B
-305.9%
YoY
|
-$499.5M
538.55%
YoY
|
| Net Change In Cash |
$31.41M
122.19%
YoY
|
$14.14M
428.61%
YoY
|
$2.674M
-106.99%
YoY
|
-$38.25M
-92.27%
YoY
|
-$494.8M
-269.93%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.414B
8.31%
YoY
|
$2.229B
4.8%
YoY
|
$2.127B
5.16%
YoY
|
$2.022B
19.09%
YoY
|
$1.698B
20.57%
YoY
|
| Capital Expenditures |
$1.179B
11.67%
YoY
|
$1.056B
13.06%
YoY
|
$934.0M
2.34%
YoY
|
$912.7M
22.62%
YoY
|
$744.3M
24.66%
YoY
|
| Free Cash Flow |
$1.235B
5.28%
YoY
|
$1.173B
-1.67%
YoY
|
$1.193B
7.48%
YoY
|
$1.110B
16.34%
YoY
|
$953.9M
17.55%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$219.3M
-9.18%
YoY
|
$258.5M
-231.89%
YoY
|
$286.3M
-7.07%
YoY
|
$290.3M
5.37%
YoY
|
$241.5M
4.98%
YoY
|
-$196.0M
-254.63%
YoY
|
$308.0M
34.5%
YoY
|
$275.5M
31.68%
YoY
|
$230.1M
16.3%
YoY
|
$126.8M
-34.78%
YoY
|
$229.0M
-3.33%
YoY
|
$209.2M
-6.63%
YoY
|
$197.8M
9.7%
YoY
|
$194.4M
16.86%
YoY
|
$236.9M
107.13%
YoY
|
$224.1M
26.56%
YoY
|
$180.3M
12.49%
YoY
|
$166.3M
27.28%
YoY
|
$114.4M
-27.63%
YoY
|
| Depreciation, Depletion And Amortization |
$314.7M
8.55%
YoY
|
$319.2M
-0.82%
YoY
|
$315.3M
26.91%
YoY
|
$307.7M
27.54%
YoY
|
$289.9M
30.2%
YoY
|
$321.8M
27.13%
YoY
|
$248.5M
15.59%
YoY
|
$241.2M
13.08%
YoY
|
$222.7M
9.13%
YoY
|
$253.1M
4.24%
YoY
|
$215.0M
11.22%
YoY
|
$213.3M
12.91%
YoY
|
$204.1M
13.4%
YoY
|
$242.8M
13.37%
YoY
|
$193.3M
12.4%
YoY
|
$188.9M
11.65%
YoY
|
$180.0M
14.33%
YoY
|
$214.2M
8.89%
YoY
|
$172.0M
9.12%
YoY
|
| Cash From Operating Activities |
$545.6M
0.75%
YoY
|
$556.9M
-2.12%
YoY
|
$677.4M
21.34%
YoY
|
$638.2M
4.39%
YoY
|
$541.5M
10.45%
YoY
|
$568.9M
2.34%
YoY
|
$558.3M
0.75%
YoY
|
$611.4M
6.45%
YoY
|
$490.3M
10.84%
YoY
|
$555.9M
6.43%
YoY
|
$554.2M
5.26%
YoY
|
$574.4M
7.8%
YoY
|
$442.4M
0.33%
YoY
|
$522.4M
21.97%
YoY
|
$526.5M
24.91%
YoY
|
$532.8M
18.9%
YoY
|
$440.9M
10.12%
YoY
|
$428.3M
92.13%
YoY
|
$421.5M
-2.52%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$296.6M
39.6%
YoY
|
$399.4M
0.69%
YoY
|
$297.2M
9.2%
YoY
|
$285.3M
31.35%
YoY
|
$212.5M
25.01%
YoY
|
$396.7M
24.57%
YoY
|
$272.1M
22.91%
YoY
|
$217.2M
-0.52%
YoY
|
$170.0M
-3.32%
YoY
|
$318.4M
8.18%
YoY
|
$221.4M
-189.68%
YoY
|
$218.4M
-199.66%
YoY
|
$175.8M
15.41%
YoY
|
$294.4M
-211.15%
YoY
|
-$246.9M
18.64%
YoY
|
-$219.1M
25.5%
YoY
|
$152.3M
57.36%
YoY
|
-$264.8M
49.54%
YoY
|
-$208.1M
2.86%
YoY
|
| Acquisitions |
$63.09M
-83.42%
YoY
|
N/A
|
N/A
|
N/A
|
$380.4M
-67.1%
YoY
|
N/A
|
N/A
|
N/A
|
$1.156B
699.68%
YoY
|
N/A
|
N/A
|
N/A
|
$144.6M
-59.29%
YoY
|
N/A
|
N/A
|
N/A
|
$355.2M
4056.96%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.203M
-119.48%
YoY
|
-$189.9M
62.75%
YoY
|
-$116.8M
-79.85%
YoY
|
-$131.5M
-45.75%
YoY
|
$11.31M
21.71%
YoY
|
-$116.7M
51.49%
YoY
|
-$579.6M
61.18%
YoY
|
-$242.3M
253.71%
YoY
|
$9.291M
-774.24%
YoY
|
-$77.02M
-91.76%
YoY
|
-$359.6M
-50.04%
YoY
|
-$68.51M
-62.56%
YoY
|
-$1.378M
-47.74%
YoY
|
-$934.2M
137.23%
YoY
|
-$719.8M
45.71%
YoY
|
-$183.0M
217.63%
YoY
|
-$2.637M
-2.51%
YoY
|
-$393.8M
79.9%
YoY
|
-$494.0M
462.59%
YoY
|
| Cash From Investing Activities |
-$355.7M
-41.03%
YoY
|
-$589.3M
14.8%
YoY
|
-$413.9M
-51.4%
YoY
|
-$416.8M
-9.31%
YoY
|
-$603.2M
-54.8%
YoY
|
-$513.4M
29.81%
YoY
|
-$851.7M
46.6%
YoY
|
-$459.5M
60.19%
YoY
|
-$1.335B
320.0%
YoY
|
-$395.5M
-67.81%
YoY
|
-$581.0M
-39.9%
YoY
|
-$286.9M
-28.65%
YoY
|
-$317.8M
-35.14%
YoY
|
-$1.229B
86.53%
YoY
|
-$966.6M
37.69%
YoY
|
-$402.1M
73.16%
YoY
|
-$489.9M
387.19%
YoY
|
-$658.6M
66.37%
YoY
|
-$702.0M
142.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$284.0M
-87741.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$324.0K
13.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$286.0K
-62.61%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$765.0K
-99.82%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$424.7M
544.77%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$843.9M
55.78%
YoY
|
N/A
|
N/A
|
N/A
|
$541.7M
-59.9%
YoY
|
N/A
|
N/A
|
N/A
|
$1.351B
322.13%
YoY
|
N/A
|
N/A
|
N/A
|
$320.0M
-36.7%
YoY
|
N/A
|
N/A
|
N/A
|
$505.6M
8995.11%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$96.14M
-184.8%
YoY
|
-$28.55M
-70.08%
YoY
|
-$239.0M
-170.61%
YoY
|
-$205.9M
16.57%
YoY
|
$113.4M
-87.09%
YoY
|
-$95.41M
-46.36%
YoY
|
$338.5M
1388.59%
YoY
|
-$176.6M
-45.47%
YoY
|
$878.5M
-1442.74%
YoY
|
-$177.9M
-130.77%
YoY
|
$22.74M
-94.65%
YoY
|
-$323.9M
21.33%
YoY
|
-$65.42M
-122.4%
YoY
|
$578.0M
-7403.17%
YoY
|
$425.3M
-532.2%
YoY
|
-$266.9M
17.23%
YoY
|
$292.1M
-276.49%
YoY
|
-$7.915M
-89.32%
YoY
|
-$98.40M
37.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$545.6M
0.75%
YoY
|
$556.9M
-2.12%
YoY
|
$677.4M
21.34%
YoY
|
$638.2M
4.39%
YoY
|
$541.5M
10.45%
YoY
|
$568.9M
2.34%
YoY
|
$558.3M
0.75%
YoY
|
$611.4M
6.45%
YoY
|
$490.3M
10.84%
YoY
|
$555.9M
6.43%
YoY
|
$554.2M
5.26%
YoY
|
$574.4M
7.8%
YoY
|
$442.4M
0.33%
YoY
|
$522.4M
21.97%
YoY
|
$526.5M
24.91%
YoY
|
$532.8M
18.9%
YoY
|
$440.9M
10.12%
YoY
|
$428.3M
92.13%
YoY
|
$421.5M
-2.52%
YoY
|
| Cash From Investing Activities |
-$355.7M
-41.03%
YoY
|
-$589.3M
14.8%
YoY
|
-$413.9M
-51.4%
YoY
|
-$416.8M
-9.31%
YoY
|
-$603.2M
-54.8%
YoY
|
-$513.4M
29.81%
YoY
|
-$851.7M
46.6%
YoY
|
-$459.5M
60.19%
YoY
|
-$1.335B
320.0%
YoY
|
-$395.5M
-67.81%
YoY
|
-$581.0M
-39.9%
YoY
|
-$286.9M
-28.65%
YoY
|
-$317.8M
-35.14%
YoY
|
-$1.229B
86.53%
YoY
|
-$966.6M
37.69%
YoY
|
-$402.1M
73.16%
YoY
|
-$489.9M
387.19%
YoY
|
-$658.6M
66.37%
YoY
|
-$702.0M
142.0%
YoY
|
| Cash From Financing Activities |
-$96.14M
-184.8%
YoY
|
-$28.55M
-70.08%
YoY
|
-$239.0M
-170.61%
YoY
|
-$205.9M
16.57%
YoY
|
$113.4M
-87.09%
YoY
|
-$95.41M
-46.36%
YoY
|
$338.5M
1388.59%
YoY
|
-$176.6M
-45.47%
YoY
|
$878.5M
-1442.74%
YoY
|
-$177.9M
-130.77%
YoY
|
$22.74M
-94.65%
YoY
|
-$323.9M
21.33%
YoY
|
-$65.42M
-122.4%
YoY
|
$578.0M
-7403.17%
YoY
|
$425.3M
-532.2%
YoY
|
-$266.9M
17.23%
YoY
|
$292.1M
-276.49%
YoY
|
-$7.915M
-89.32%
YoY
|
-$98.40M
37.43%
YoY
|
| Net Change In Cash |
$93.07M
81.51%
YoY
|
-$61.00M
53.08%
YoY
|
$24.49M
-45.67%
YoY
|
$15.58M
-162.98%
YoY
|
$51.27M
52.46%
YoY
|
-$39.85M
129.1%
YoY
|
$45.08M
-1202.22%
YoY
|
-$24.74M
-31.95%
YoY
|
$33.63M
-43.12%
YoY
|
-$17.39M
-86.43%
YoY
|
-$4.090M
-72.55%
YoY
|
-$36.36M
-73.31%
YoY
|
$59.12M
-75.74%
YoY
|
-$128.2M
-46.21%
YoY
|
-$14.90M
-96.07%
YoY
|
-$136.2M
1054.27%
YoY
|
$243.7M
80.81%
YoY
|
-$238.3M
-3.57%
YoY
|
-$379.0M
-636.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$545.6M
0.75%
YoY
|
$556.9M
-2.12%
YoY
|
$677.4M
21.34%
YoY
|
$638.2M
4.39%
YoY
|
$541.5M
10.45%
YoY
|
$568.9M
2.34%
YoY
|
$558.3M
0.75%
YoY
|
$611.4M
6.45%
YoY
|
$490.3M
10.84%
YoY
|
$555.9M
6.43%
YoY
|
$554.2M
5.26%
YoY
|
$574.4M
7.8%
YoY
|
$442.4M
0.33%
YoY
|
$522.4M
21.97%
YoY
|
$526.5M
24.91%
YoY
|
$532.8M
18.9%
YoY
|
$440.9M
10.12%
YoY
|
$428.3M
92.13%
YoY
|
$421.5M
-2.52%
YoY
|
| Capital Expenditures |
$296.6M
39.6%
YoY
|
$399.4M
0.69%
YoY
|
$297.2M
9.2%
YoY
|
$285.3M
31.35%
YoY
|
$212.5M
25.01%
YoY
|
$396.7M
24.57%
YoY
|
$272.1M
22.91%
YoY
|
$217.2M
-0.52%
YoY
|
$170.0M
-3.32%
YoY
|
$318.4M
8.18%
YoY
|
$221.4M
-189.68%
YoY
|
$218.4M
-199.66%
YoY
|
$175.8M
15.41%
YoY
|
$294.4M
-211.15%
YoY
|
-$246.9M
18.64%
YoY
|
-$219.1M
25.5%
YoY
|
$152.3M
57.36%
YoY
|
-$264.8M
49.54%
YoY
|
-$208.1M
2.86%
YoY
|
| Free Cash Flow |
$249.0M
-24.33%
YoY
|
$157.5M
-8.59%
YoY
|
$380.3M
32.88%
YoY
|
$352.9M
-10.47%
YoY
|
$329.1M
2.72%
YoY
|
$172.2M
-27.48%
YoY
|
$286.2M
-14.0%
YoY
|
$394.2M
10.72%
YoY
|
$320.4M
20.18%
YoY
|
$237.5M
4.17%
YoY
|
$332.8M
-56.97%
YoY
|
$356.0M
-52.65%
YoY
|
$266.6M
-7.63%
YoY
|
$228.0M
-67.11%
YoY
|
$773.3M
22.84%
YoY
|
$751.9M
20.75%
YoY
|
$288.6M
-4.95%
YoY
|
$693.1M
73.28%
YoY
|
$629.6M
-0.81%
YoY
|
Loading...